Which share to sell when we need to cash out? (Nadav Benedek)

	A	B	C	D	F	G	H	I	J
1	Only touch the parameters in blue
2	How much cash do we need to cash out today?	700
3	Length of the experiment, starting from today, meaning in how many years from now, are we going to liquidate all our portfolio:	8
4	How many shares in our portfolio?	2
5
6	Portfolio
7
8		If we don't sell anything from the portfolio we'll have after n years:			$20,735
9	buy value (number shares multiplied by the purchase PPS)	current value (number shares multiplied by the current PPS))	tax ratio ( e.g. 0.25 )	yield multiple ( e.g. 1.10 )	If we don't sell we'll get after n years	If we sell this share, our final experiment cash will be.... (best result will be highlighted in green)	Future Profit / Current Profit [always sell the lowest]	m=v/b	tax that we pay, today, if we sell a portion of this share
10	$200	$2,500	0.20	1.20	$8,640	$17,771	4.2	12.50	$158
11	$280	$3,500	0.20	1.20	$12,095	$17,771	4.2	12.50	$158
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100